First Capital, Inc. (FCAP)

First Capital Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	16.38	11.95	12.8	11.92	11.44
Depreciation & Amortization	1.09	1.1	1.03	1.07	1.14
Provision for Credit Losses	1.14	1.45	1.14	0.95	-0.33
Stock-Based Compensation	0.1	0.2	0.25	0.44	0.49
Net Change in Loans Held-for-Sale	-0.2	0.88	0.41	2.45	7.97
Other Adjustments	1.94	2.28	2.42	0.76	-0.54
Changes in Accrued Interest and Accounts Receivable	-0.53	0.21	-0.5	0.03	0
Changes in Accounts Payable	0.27	0.71	1.09	-1.08	-0.06
Changes in Other Operating Activities	1.08	3.56	-4.47	-	1.52
Operating Cash Flow	21.28	22.35	14.16	16.53	21.63
Operating Cash Flow Growth	-4.75%	57.77%	-14.32%	-23.58%	79.36%
Net Change in Short-Term Interbank Lending and Reverse Repurchase Agreements	1.23	1.23	-0.24	1.16	1.55
Net Change in Loans Held-for-Investment	-24.05	-18.24	-58.22	-75.61	17.28
Net Change in Securities and Investments	-14.06	48.57	37.37	-69.26	-174.72
Capital Expenditures	-1.35	-0.72	-0.63	-0.42	-0.29
Sale of Property, Plant & Equipment	-	0.01	-	-	-
Other Investing Activities	-3.6	-1.84	-2.23	0.09	-0.29
Investing Cash Flow	-41.83	29.01	-23.95	-144.03	-156.46
Net Change in Deposits	56.55	41.23	-35.19	24.83	135.1
Long-Term Debt Issued	-	167.75	354.5	-	-
Long-Term Debt Repaid	-	-189.25	-333	-	-
Net Long-Term Debt Issued (Repaid)	-	-21.5	21.5	-	-
Repurchase of Common Stock	-0.58	-0.04	-0.5	-	-0.04
Net Common Stock Issued (Repurchased)	-0.58	-0.04	-0.5	-	-0.04
Common Dividends Paid	-4.04	-3.77	-3.63	-3.52	-3.52
Other Financing Activities	-0.02	-0.02	-0.02	-0.03	-0.09
Financing Cash Flow	51.92	15.9	-17.84	21.29	131.45
Net Cash Flow	31.37	67.25	-27.63	-106.21	-3.38
Free Cash Flow	19.93	21.63	13.54	16.12	21.34
Free Cash Flow Growth	-7.84%	59.78%	-16.01%	-24.49%	86.27%
FCF Margin	40.29%	51.50%	32.95%	40.98%	55.86%
Free Cash Flow Per Share	5.95	6.46	4.04	4.80	6.38
Levered Free Cash Flow	16.93	-4.7	30.8	11.5	13.74
Unlevered Free Cash Flow	0.56	4.86	-3.49	-0.4	2.32

Updated Jan 23, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q